Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.84% first-year return on $291k initial cash invested.
-21.84%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,642
Rent
-$5,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$8,934
Mortgage P&I
178%
$6,483
Property Taxes
7%
$248
Home Insurance
12%
$455
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910